2502 W Eastwood Ave
Chicago, Illinois, 60625-2910
2 bed • 2 bath • 4 guests • $375,000
Annual Revenue
$48,387
Profit (Cash Flow)
$3,121
Cash on Cash Return
3.4%
Annual Revenue
AirDNA projects $184/night at 72% occupancy ($48,387).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.36% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.36%
Cap Rate
7.57%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$17,797
Deductible property tax
$3,712
Your total deduction
$52,364
Your adjusted annual income
$150,000 - $52,364 = $97,635
Taxes on $97,635 (30%)
$29,290
Your old tax bill
$45,000
Your new tax bill
$29,290
Estimated tax savings
$15,709
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com